CashFlowRE
Sign in Sign up
995 Pomona Rd #33
B+ Composite 78.58
Why this score? — see what drove the B+ grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

  • Cash flow +30.0/30.0
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Schools +5.1/10.0
  • Livability +3.2/5.0
  • Rent growth +2.9/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$139,999

995 Pomona Rd #33 · Corona, CA 92882
2 bd · 2.0 ba · 1,248 sqft · Manufactured public records · 104 Days on market
Built 1978 $112/sqft · 18% below area Est $170k · 18% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Enjoy community living at Corona West Mobile home Park! This updated 3-bedroom, 2 bath home is in a family friendly community offering a clubhouse and swimming pool. Features include new interior paint, flooring, kitchen cabinets, and remodeled bathrooms. Conveniently located near freeway for easy commuting. Great opportunity! Perfect opportunity to make it your own! "Virtually staged and enhanced photos"

Key facts

  • Clubhouse
  • Swimming pool
  • Prime location

Tags

CLUBHOUSESWIMMING POOLPRIME LOCATION

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 2-bed/2.0-bath manufactured listed at $140k.

Deal economics

  • At list price, monthly cash flow is $1k ($14k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $140k).
  • Recommended offer: $127k (9.0% below list) — sets the bar for market timing.
  • Cap rate 16.4% vs local median 2.9% in Corona — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

  • Location reads 63/100 on livability (#461 in CA) — a middle-class / working-renter tenant base. Strengths: employment A+, housing A-; Watch: commute C-, health & safety D, amenities F.
  • Corona-Norco Unified (suburban): math 46% / reading 61% proficiency, ranked #312 of 1,400 in CA (top 22%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: Rents rising (+1.4%/yr); 126 active listings in the ZIP; 34 comparable units currently listed for rent nearby; rentals at typical pace (median 22d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 9,195 units permitted in Riverside County in 2024 (1,512 in 5+ unit buildings).
  • This rent runs 31% of the median local income ($104k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $968 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Riverside County population projected at +22% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-3.0% appreciation + 1.4% rent growth), your $39k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 104 days — a 9% lower offer ($127k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts; this cycle's ask is 56% above the opening price — seller raised mid-cycle; expect resistance to lowballs.

Risks & watch-outs

  • Climate carrying-cost: major wildfire risk; extreme-heat days projected 6→17/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $127,399 (9.0% below list)

Questions for the listing agent

  1. It's been on market 104 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1978 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  6. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
  7. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
  8. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
1.94%
Cap rate
16.38%
Cash-on-cash
36.03%
DSCR
2.60
GRM
4.3

CMA / ARV

ARV (median comp)
$170,000
List price
$139,999
Delta
-17.65%
Verdict
UNDERPRICED
Comps
5 within 1.0 mi
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
995 Pomona Rd Spc 11 0.01mi 3/2.0 (+1) 1,344 (+8%) 7mo $125,000 $93 76
995 Pomona Rd #47 0.01mi 2/1.0 1,152 (-8%) 19mo $75,000 $65 67
1225 W 8th St #45 0.68mi 3/2.0 (+1) 1,320 (+6%) 20mo $148,000 $112 37

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-3.0% appreciation · 1.45% rent growth · sell at horizon

5-year hold
IRR
30.0%
Equity multiple
2.23×
Total profit
$48,141
Equity at exit
$20,874
10-year hold
IRR
36.4%
Equity multiple
4.11×
Total profit
$122,020
Equity at exit
$12,105

Cash invested: $39,200 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
18 Strongly Tenant-Friendly
State California
18 Strongly Tenant-Friendly · D+13
County
— inherits STATE
City
— inherits STATE
AB1482 statewide rent cap (10% + CPI). Cities (SF/LA/Berkeley) layer stricter rules. Just-cause statewide.

ZIP-level market 92882

Rents YoY
1.4%
Active inventory
126
Price-to-rent
4.3×

Monthly cashflow live

Estimated rent
$2,714 high interval (Pro) →
Mortgage (P&I)
$734
Tax est. 1.5%
$175 /mo · $2,100/yr
Insurance
$58
HOA
$0
Vacancy / Maint / Mgmt
$570
Net cashflow
$1,177

Break-even live

Break-even rent $1,225
Max offer price $139,999
Occupancy floor 52%

UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt

Financing live

Cash to close

Down payment
$35,000
Closing costs
$4,200
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Rent comps 34 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
125 N Buena Vista Ave Corona, CA 2.0 2.0 747 $2,100 $2.81 11d 1 0.11mi
125 N Buena Vista Ave Apt H Corona, CA 2.0 2.0 785 $2,000 $2.55 24d 1 0.13mi
1211 W 6th St Corona, CA 1.0–2.0 1.0–2.0 723 $2,435 $3.37 3d 2 0.63mi
260 W 3rd St Corona, CA 2.0 1.5 832 $2,250 $2.70 43d 1 0.65mi
211 W Rincon St Corona, CA 1.0–2.0 1.0–2.0 948 $3,005 $3.17 1d 17 0.68mi
111 W Harrison St Corona, CA 1.0–2.0 1.0–2.0 900 $3,160 $3.51 1d 15 0.69mi
418 N Main St Corona, CA 1.0–2.0 1.0–2.0 999 $2,940 $2.94 2d 16 0.71mi
1261 Ryan Ln Corona, CA 2.0 1.5–2.0 860 $2,425 $2.82 24d 2 0.77mi
604 W 10th St Unit 1 Corona, CA 3.0 2.0 1450 $2,595 $1.79 16d 1 0.82mi
901 S Smith Ave Corona, CA 2.0 2.0 985 $1,950 $1.98 43d 1 0.88mi
461 River Rd Unit 473-B Corona, CA 2.0 1.5 1072 $2,100 $1.96 16d 1 0.88mi
508 S Victoria Ave Apt 21 Corona, CA 2.0 1.5 705 $1,895 $2.69 24d 1 0.93mi
508 S Victoria Ave Corona, CA 1.0–2.0 1.0–1.5 652 $1,995 $3.06 16d 4 0.93mi
928 N Vicentia Ave Unit C Corona, CA 2.0 1.5 1050 $2,100 $2.00 5d 1 0.98mi
931 Rebecca Way Corona, CA 1.0–2.0 1.0–2.0 766 $2,485 $3.24 1d 7 0.99mi
985 Samar Ct Corona, CA 2.0 2.0 945 $2,208 $2.34 5d 3 1.01mi
730 Via De Luna Corona, CA 1.0–2.0 1.0 690 $2,156 $3.12 1d 9 1.01mi
219 E Parkridge Ave Corona, CA 2.0 1.0 730 $2,300 $3.15 43d 1 1.12mi
1617 Toyon Pl Corona, CA 3.0 2.0 1497 $3,490 $2.33 2d 1 1.25mi
810 Quarry St Corona, CA 1.0 1.0 824 $2,200 $2.67 43d 1 1.25mi
929 E Grand Blvd Corona, CA 2.0 1.5 1425 $2,800 $1.96 2d 1 1.31mi
1704 Lorraine Dr Unit 2 Corona, CA 3.0 2.0 1176 $3,599 $3.06 43d 1 1.31mi
1705 Lorraine Ave Corona, CA 3.0 2.0 1429 $4,349 $3.04 43d 1 1.32mi
1704 Taylor Ave Corona, CA 3.0 2.0 1429 $4,679 $3.27 1d 1 1.32mi
1734 Lorraine Dr Unit 2 Corona, CA 3.0 2.0 1176 $3,649 $3.10 43d 1 1.33mi
1735 Lorraine Dr Unit 2 Corona, CA 3.0 2.0 1176 $3,869 $3.29 43d 1 1.35mi
680 Susanne St Unit 2 Corona, CA 3.0 2.0 1176 $3,619 $3.08 43d 1 1.36mi
662 Susanne St Unit 2 Corona, CA 3.0 2.0 1176 $3,669 $3.12 43d 1 1.37mi
639 W Citron St Corona, CA 3.0 2.0 1429 $4,099 $2.87 43d 1 1.38mi
629 Citron St Unit 2 Corona, CA 3.0 2.0 1176 $3,639 $3.09 24d 1 1.39mi
810 Pine St Corona, CA 3.0 2.0 1000 $2,700 $2.70 21d 1 1.44mi
1700 Via Pacifica Corona, CA 1.0–3.0 1.0–2.0 1000 $2,649 $2.65 1d 26 1.47mi
1428 Camelot Dr Corona, CA 3.0 1.5 1495 $2,800 $1.87 18d 1 1.49mi
445 E Francis St Unit 1/2 Corona, CA 1.0 1.0 750 $1,900 $2.53 43d 1 1.50mi

Listing history 18 events

  1. 2026-06-18
    days on market $139,999 Active 104 DOM
  2. 2026-06-17
    days on market $139,999 Active 103 DOM
  3. 2026-06-16
    days on market $139,999 Active 102 DOM
  4. 2026-06-15
    days on market $139,999 Active 101 DOM
  5. 2026-06-13
    days on market $139,999 Active 99 DOM
  6. 2026-06-13
    days on market $139,999 Active 98 DOM
  7. 2026-06-09
    days on market $139,999 Active 95 DOM
  8. 2026-06-08
    days on market $139,999 Active 94 DOM
  9. 2026-06-07
    days on market $139,999 Active 93 DOM
  10. 2026-06-04
    days on market $139,999 Active 90 DOM
  11. 2026-06-03
    days on market $139,999 Active 89 DOM
  12. 2026-06-02
    days on market $139,999 Active 88 DOM
  13. 2026-06-01
    days on market $139,999 Active 87 DOM
  14. 2026-05-31
    days on market $139,999 Active 86 DOM
  15. 2026-04-05
    status Active 420-char remark
    Show marketing remark (420 chars)

    Enjoy community living at Corona West Mobile home Park! This updated 3-bedroom, 2 bath home is in a family friendly community offering a clubhouse and swimming pool. Features include new interior paint, flooring, kitchen cabinets, and remodeled bathrooms. Conveniently located near freeway for easy commuting. Great opportunity! Perfect opportunity to make it your own! "Virtually staged and enhanced photos"

  16. 2026-03-12
    price $139,999 420-char remark
    Show marketing remark (420 chars)

    Enjoy community living at Corona West Mobile home Park! This updated 3-bedroom, 2 bath home is in a family friendly community offering a clubhouse and swimming pool. Features include new interior paint, flooring, kitchen cabinets, and remodeled bathrooms. Conveniently located near freeway for easy commuting. Great opportunity! Perfect opportunity to make it your own! "Virtually staged and enhanced photos"

  17. 2026-03-07
    status Active 420-char remark
    Show marketing remark (420 chars)

    Enjoy community living at Corona West Mobile home Park! This updated 3-bedroom, 2 bath home is in a family friendly community offering a clubhouse and swimming pool. Features include new interior paint, flooring, kitchen cabinets, and remodeled bathrooms. Conveniently located near freeway for easy commuting. Great opportunity! Perfect opportunity to make it your own! "Virtually staged and enhanced photos"

  18. 2026-01-18
    listed $89,900 Active 420-char remark
    Show marketing remark (420 chars)

    Enjoy community living at Corona West Mobile home Park! This updated 3-bedroom, 2 bath home is in a family friendly community offering a clubhouse and swimming pool. Features include new interior paint, flooring, kitchen cabinets, and remodeled bathrooms. Conveniently located near freeway for easy commuting. Great opportunity! Perfect opportunity to make it your own! "Virtually staged and enhanced photos"

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (shaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 7/10 Severe
  • 🌡 Heat 7/10 Severe 6 d/yr ≥100°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 9/10 Extreme 19 unhealthy d/yr today · 23 by 30 yrs out

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$32,573
− Mortgage interest
−$7,842
− Property taxes
−$2,100
− Insurance
−$700
− Repairs & maintenance
−$2,606
− Management
−$2,606
− Depreciation
−$4,073
Taxable income
$12,646
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$3,035
After-tax cash flow
$11,087/yr

For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.

Schools (NCES district)

District
Corona-Norco Unified
NCES district ID
0609850
Math proficiency
46% ▲ 1.00%
Reading proficiency
61% ▬ 0.00%
Median HH income
$83,380
Composite
50.72/100
National rank
#3920
State rank
#312 of 1400 in CA

Livability — Corona

Score
63/100
State rank
#461
US rank
#15787

Category grades

Amenities F Commute C- Cost of living F Crime B- Employment A+ Housing A- Health & safety D User ratings F

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Corona, CA
County
Riverside County · 2,287,001 people
City population
188,369
Metro
Riverside-San Bernardino-Ontario, CA
Population (ZIP)
68,715
Household income
$104,457
Rent vs Own
35.5% rent · 64.5% own
Severe rent burden
1971.0

Population outlook (Riverside County) Hauer SSP2

Today (2025)
2,664,475 people
By 2030
2,802,692 · +5.2%
By 2040
3,050,904 · +14.5%
By 2050
3,256,783 · +22.2%
By 2075
3,655,058 · +37.2%
By 2100
3,766,594 · +41.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.62)
Race & ethnicity
Hispanic / Latino 52% White 31% Two or more races 17% Asian 9% Black 4%
Hispanic origin (detail)
Mexican 44% Puerto Rican 1%
Common ancestry
Italian 4% Romanian 1% Portuguese 1%
Foreign-born
24% · Canada, South Korea, China
Languages at home
54% English-only · Spanish 36% Other Indo-European 3% Arabic 2%

Political lean MEDSL · Riverside

2024 margin
Toss-up / Even · D 48.0% · R 49.3% · Other 2.6%
2008→2024 swing
-3.6pp toward R · 2008: 2.3pp · 2024: -1.3pp
All cycles
2024: R+1.3 2020: D+8.0 2016: D+4.3 2012: R+0.4 2008: D+2.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -707.65%
Current HPI
367.5939
Rent YoY
▲ 1.45%
Metro
Riverside-San Bernardino-Ontario, CA
State GDP YoY
▲ 3.21%
F500 in state
116

Industry mix (Fortune 500 HQ in CA)

Industry F500 HQs Revenue

Price history

+55.7% since first listed
4 events — show timeline
  • 2026-04-05 Relisted CRMLS
  • 2026-03-12 Price Changed $139,999 CRMLS
  • 2026-03-07 Relisted CRMLS
  • 2026-01-18 Listed $89,900 CRMLS

Property tax history

-1.9%/yr

Latest (2025): $143 · +4.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…